Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Plastic Products

Rating :
78/99

BSE: 523391 | NSE: NAHARPOLY

231.80
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  223.50
  •  232.80
  •  223.50
  •  224.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12473
  •  28.70
  •  318.90
  •  68.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 553.23
  • 8.11
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 610.37
  • 0.67%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.29%
  • 0.98%
  • 24.14%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.03%
  • 4.41%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 3.55
  • 4.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.27
  • 15.84
  • 36.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.07
  • 41.37
  • 84.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 6.97
  • 6.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.39
  • 0.47
  • 0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.11
  • 5.30
  • 5.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
105.36
55.53
89.74%
90.64
64.77
39.94%
80.69
77.43
4.21%
76.62
64.04
19.64%
Expenses
84.31
43.17
95.30%
71.65
53.18
34.73%
61.60
64.51
-4.51%
61.46
57.30
7.26%
EBITDA
21.05
12.36
70.31%
18.99
11.59
63.85%
19.09
12.92
47.76%
15.16
6.73
125.26%
EBIDTM
19.98%
22.26%
20.95%
17.89%
23.66%
16.69%
19.78%
10.52%
Other Income
0.48
1.35
-64.44%
1.08
0.96
12.50%
1.30
0.91
42.86%
1.07
1.56
-31.41%
Interest
0.24
0.05
380.00%
0.18
0.14
28.57%
0.04
0.12
-66.67%
0.08
0.01
700.00%
Depreciation
0.45
0.54
-16.67%
0.50
0.57
-12.28%
0.36
0.54
-33.33%
0.46
0.55
-16.36%
PBT
20.83
13.12
58.77%
19.39
11.84
63.77%
19.99
13.17
51.78%
15.70
7.74
102.84%
Tax
5.65
4.28
32.01%
4.78
2.50
91.20%
4.76
4.20
13.33%
3.28
1.60
105.00%
PAT
15.18
8.85
71.53%
14.61
9.34
56.42%
15.23
8.97
69.79%
12.41
6.14
102.12%
PATM
14.41%
15.93%
16.12%
14.43%
18.88%
11.59%
16.20%
9.58%
EPS
7.20
4.93
46.04%
6.62
3.16
109.49%
7.43
4.37
70.02%
6.48
4.43
46.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
353.31
303.48
277.25
265.73
251.97
254.86
261.77
303.37
Net Sales Growth
34.97%
9.46%
4.34%
5.46%
-1.13%
-2.64%
-13.71%
 
Cost Of Goods Sold
224.96
189.82
190.28
209.42
189.40
181.77
175.96
218.98
Gross Profit
128.35
113.66
86.96
56.31
62.57
73.09
85.80
84.39
GP Margin
36.33%
37.45%
31.37%
21.19%
24.83%
28.68%
32.78%
27.82%
Total Expenditure
279.02
237.88
235.08
252.09
231.49
223.41
216.92
264.01
Power & Fuel Cost
-
16.92
17.18
16.56
16.56
15.66
15.08
16.37
% Of Sales
-
5.58%
6.20%
6.23%
6.57%
6.14%
5.76%
5.40%
Employee Cost
-
10.99
8.16
7.59
7.32
6.82
6.27
5.78
% Of Sales
-
3.62%
2.94%
2.86%
2.91%
2.68%
2.40%
1.91%
Manufacturing Exp.
-
8.53
8.25
7.66
8.58
9.82
2.06
1.81
% Of Sales
-
2.81%
2.98%
2.88%
3.41%
3.85%
0.79%
0.60%
General & Admin Exp.
-
1.50
1.62
1.54
1.46
1.40
2.87
1.34
% Of Sales
-
0.49%
0.58%
0.58%
0.58%
0.55%
1.10%
0.44%
Selling & Distn. Exp.
-
9.29
8.13
8.39
7.67
7.60
14.24
19.35
% Of Sales
-
3.06%
2.93%
3.16%
3.04%
2.98%
5.44%
6.38%
Miscellaneous Exp.
-
0.82
1.45
0.92
0.51
0.35
0.44
0.38
% Of Sales
-
0.27%
0.52%
0.35%
0.20%
0.14%
0.17%
0.13%
EBITDA
74.29
65.60
42.17
13.64
20.48
31.45
44.85
39.36
EBITDA Margin
21.03%
21.62%
15.21%
5.13%
8.13%
12.34%
17.13%
12.97%
Other Income
3.93
4.80
3.86
1.38
2.67
2.08
1.78
2.24
Interest
0.54
0.34
0.28
0.93
2.62
4.52
8.04
13.28
Depreciation
1.77
1.87
2.20
2.17
14.35
21.75
22.01
21.72
PBT
75.91
68.20
43.54
11.93
6.17
7.26
16.57
6.60
Tax
18.47
17.09
11.64
3.82
2.06
-1.79
5.92
3.05
Tax Rate
24.33%
25.06%
26.73%
32.02%
33.39%
-24.66%
35.73%
46.21%
PAT
57.43
51.11
31.91
8.12
4.10
9.05
10.66
3.55
PAT before Minority Interest
57.43
51.11
31.91
8.12
4.10
9.05
10.66
3.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.25%
16.84%
11.51%
3.06%
1.63%
3.55%
4.07%
1.17%
PAT Growth
72.46%
60.17%
292.98%
98.05%
-54.70%
-15.10%
200.28%
 
EPS
23.35
20.78
12.97
3.30
1.67
3.68
4.33
1.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
525.16
390.51
457.23
456.95
406.53
222.43
209.12
Share Capital
12.58
12.58
12.58
12.58
12.58
12.58
12.58
Total Reserves
512.58
377.94
444.66
444.38
393.95
209.85
196.54
Non-Current Liabilities
42.44
-0.44
-2.71
-4.12
7.13
29.49
44.48
Secured Loans
42.80
0.64
0.00
0.00
8.58
26.01
43.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
85.04
13.10
10.63
29.64
30.00
30.38
55.46
Trade Payables
63.13
5.58
6.53
5.38
5.92
3.59
3.99
Other Current Liabilities
8.77
4.15
4.00
10.68
20.27
22.50
20.90
Short Term Borrowings
12.74
2.95
0.01
13.52
3.58
1.81
29.91
Short Term Provisions
0.40
0.43
0.10
0.05
0.23
2.48
0.66
Total Liabilities
652.64
403.17
465.15
482.47
443.66
282.30
309.06
Net Block
28.20
28.82
30.64
31.96
45.36
67.17
88.92
Gross Block
169.41
168.26
167.87
167.03
166.07
166.37
166.11
Accumulated Depreciation
141.21
139.43
137.23
135.06
120.71
99.20
77.19
Non Current Assets
568.42
330.84
419.46
421.56
386.13
231.08
247.56
Capital Work in Progress
171.71
20.78
0.00
0.00
0.00
0.00
0.00
Non Current Investment
366.31
279.21
386.83
387.49
338.20
162.03
156.71
Long Term Loans & Adv.
2.20
2.02
1.99
2.11
2.57
1.88
1.93
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
84.22
72.34
45.69
60.91
57.53
51.22
61.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
20.60
19.34
17.10
15.52
14.76
7.91
9.45
Sundry Debtors
11.30
9.31
21.23
33.20
32.51
27.81
31.01
Cash & Bank
1.26
0.58
1.24
0.65
0.48
0.25
0.41
Other Current Assets
51.07
7.17
3.60
8.24
9.78
15.25
20.63
Short Term Loans & Adv.
38.41
35.94
2.51
3.29
2.54
15.25
20.63
Net Current Assets
-0.81
59.24
35.06
31.27
27.53
20.84
6.03
Total Assets
652.64
403.18
465.15
482.47
443.66
282.30
309.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
94.18
40.10
16.76
23.15
23.99
23.90
0.00
PBT
68.20
43.54
16.04
13.54
17.05
20.91
0.00
Adjustment
-2.74
-1.29
-2.36
8.67
15.80
24.61
0.00
Changes in Working Capital
45.06
7.92
5.85
5.86
-4.94
-16.91
0.00
Cash after chg. in Working capital
110.52
50.17
19.53
28.06
27.91
28.61
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
-1.70
0.00
Tax Paid
-16.34
-10.07
-2.77
-4.91
-3.91
-3.01
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-135.72
-39.64
-5.17
-1.48
-0.36
-0.43
0.00
Net Fixed Assets
-152.08
-21.17
-0.84
-0.96
0.30
-0.26
Net Investments
-57.39
59.90
-1.65
41.83
-66.59
-2.18
Others
73.75
-78.37
-2.68
-42.35
65.93
2.01
Cash from Financing Activity
42.22
-1.13
-11.00
-21.51
-23.40
-23.63
0.00
Net Cash Inflow / Outflow
0.68
-0.66
0.60
0.16
0.24
-0.16
0.00
Opening Cash & Equivalents
0.58
1.24
0.65
0.48
0.25
0.41
0.00
Closing Cash & Equivalent
1.26
0.58
1.24
0.65
0.48
0.25
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
213.47
158.71
185.84
185.73
165.22
90.35
84.93
ROA
9.68%
7.35%
1.71%
0.89%
2.49%
3.60%
1.15%
ROE
11.17%
7.53%
1.78%
0.95%
2.88%
4.95%
1.70%
ROCE
14.02%
10.30%
2.75%
1.92%
3.35%
8.68%
6.63%
Fixed Asset Turnover
1.80
1.65
1.59
1.56
1.73
1.77
2.01
Receivable days
12.39
20.10
37.39
46.18
38.36
36.56
33.84
Inventory Days
24.01
23.99
22.41
21.29
14.42
10.79
10.31
Payable days
52.24
9.40
8.61
8.46
7.10
5.85
5.22
Cash Conversion Cycle
-15.84
34.69
51.18
59.01
45.67
41.50
38.93
Total Debt/Equity
0.11
0.01
0.00
0.05
0.07
0.20
0.43
Interest Cover
202.41
154.22
13.83
3.35
2.61
3.06
1.50

Top Investors:

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.